Stock 8028 PHOENIX SILICON INTERNATIONAL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Phoenix Silicon International Corporation

Equities

8028

TW0008028002

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 18:00:00 2024-05-16 EDT 		5-day change 1st Jan Change
58.8 TWD +9.91% Intraday chart for Phoenix Silicon International Corporation +11.79% +12.86%
02-26 Phoenix Silicon International Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Phoenix Silicon International Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,164 9,798 7,772 8,183 8,593 8,994
Enterprise Value (EV) 1 4,843 10,232 8,891 10,301 12,352 12,111
P/E ratio 21.1 x 30 x 58.6 x 36.7 x 27.3 x 26.1 x
Yield 4.1% 2.7% 1.02% 1.37% 3.2% -
Capitalization / Revenue 2.43 x 3.7 x 3.18 x 3.09 x 2.74 x 2.7 x
EV / Revenue 2.28 x 3.86 x 3.64 x 3.89 x 3.94 x 3.64 x
EV / EBITDA 7.57 x 12.7 x 16 x 13.2 x 13.8 x 11.8 x
EV / FCF 29.1 x -23.9 x -17.7 x -11.9 x -6.52 x -28.2 x
FCF Yield 3.44% -4.19% -5.64% -8.38% -15.3% -3.55%
Price to Book 2.36 x 4.02 x 3.37 x 3.25 x 2.87 x 2.29 x
Nbr of stocks (in thousands) 148,774 148,774 148,774 148,774 152,628 172,628
Reference price 2 34.71 65.86 52.24 55.00 56.30 52.10
Announcement Date 2/27/19 2/27/20 2/25/21 2/24/22 2/24/23 2/26/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,122 2,649 2,442 2,651 3,138 3,328
EBITDA 1 639.7 802.8 554.8 782.5 897.4 1,028
EBIT 1 299.5 430.9 75.89 232.6 308 229.4
Operating Margin 14.12% 16.26% 3.11% 8.77% 9.81% 6.89%
Earnings before Tax (EBT) 1 276.1 416.3 94.18 262.4 372.7 350
Net income 1 232.6 332.1 134.6 235.7 325.3 312
Net margin 10.96% 12.54% 5.51% 8.89% 10.36% 9.38%
EPS 2 1.646 2.194 0.8912 1.500 2.061 2.000
Free Cash Flow 1 166.5 -428.9 -501.6 -863.7 -1,895 -429.4
FCF margin 7.85% -16.19% -20.54% -32.57% -60.39% -12.9%
FCF Conversion (EBITDA) 26.03% - - - - -
FCF Conversion (Net income) 71.59% - - - - -
Dividend per Share 2 1.424 1.780 0.5340 0.7547 1.800 -
Announcement Date 2/27/19 2/27/20 2/25/21 2/24/22 2/24/23 2/26/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 434 1,119 2,119 3,759 3,117
Net Cash position 1 321 - - - - -
Leverage (Debt/EBITDA) - 0.5407 x 2.017 x 2.708 x 4.188 x 3.031 x
Free Cash Flow 1 167 -429 -502 -864 -1,895 -429
ROE (net income / shareholders' equity) 10.4% 13.5% 4.82% 10.5% 11.8% 9.01%
ROA (Net income/ Total Assets) 6.1% 6.18% 0.9% 2.54% 2.58% 1.61%
Assets 1 3,815 5,375 14,937 9,283 12,611 19,347
Book Value Per Share 2 14.70 16.40 15.50 16.90 19.60 22.80
Cash Flow per Share 2 5.810 12.20 7.670 7.270 7.010 8.990
Capex 1 369 1,097 913 1,629 2,601 914
Capex / Sales 17.4% 41.4% 37.4% 61.44% 82.9% 27.48%
Announcement Date 2/27/19 2/27/20 2/25/21 2/24/22 2/24/23 2/26/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Semiconductors

1st Jan change Capi.
PHOENIX SILICON INTERNATIONAL CORPORATION Stock Phoenix Silicon International Corporation
+12.86% 287M
NVIDIA CORPORATION Stock NVIDIA Corporation
+88.69% 2,321B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+40.81% 678B
BROADCOM INC. Stock Broadcom Inc.
+25.44% 654B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+13.05% 263B
QUALCOMM, INC. Stock Qualcomm, Inc.
+34.56% 216B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+14.54% 178B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+49.24% 142B
INTEL CORPORATION Stock Intel Corporation
-36.60% 136B
ARM HOLDINGS PLC Stock Arm Holdings plc
+48.45% 119B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 8028 Stock
  4. Financials Phoenix Silicon International Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW